[BIG] QoQ Cumulative Quarter Result on 31-Mar-2000 [#1]

Announcement Date
30-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -42.81%
YoY--%
View:
Show?
Cumulative Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 35,368 27,171 17,915 8,262 32,642 24,155 18,593 -0.65%
PBT 997 1,001 1,142 318 647 805 309 -1.18%
Tax 566 -1 -17 4 -84 -143 -51 -
NP 1,563 1,000 1,125 322 563 662 258 -1.81%
-
NP to SH 1,563 1,000 1,125 322 563 662 258 -1.81%
-
Tax Rate -56.77% 0.10% 1.49% -1.26% 12.98% 17.76% 16.50% -
Total Cost 33,805 26,171 16,790 7,940 32,079 23,493 18,335 -0.61%
-
Net Worth 33,661 30,769 3,435,915 33,350 33,733 3,357,150 18,388 -0.61%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 33,661 30,769 3,435,915 33,350 33,733 3,357,150 18,388 -0.61%
NOSH 19,234 19,230 19,210 19,166 20,200 18,860 18,388 -0.04%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 4.42% 3.68% 6.28% 3.90% 1.72% 2.74% 1.39% -
ROE 4.64% 3.25% 0.03% 0.97% 1.67% 0.02% 1.40% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 183.87 141.29 93.26 43.11 161.59 128.07 101.11 -0.60%
EPS 8.13 5.20 5.85 1.68 2.93 3.44 1.34 -1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.60 178.86 1.74 1.67 178.00 1.00 -0.56%
Adjusted Per Share Value based on latest NOSH - 19,166
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 55.66 42.76 28.19 13.00 51.37 38.01 29.26 -0.65%
EPS 2.46 1.57 1.77 0.51 0.89 1.04 0.41 -1.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5297 0.4842 54.0726 0.5248 0.5309 52.8331 0.2894 -0.61%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 1.70 1.87 2.39 3.70 0.00 0.00 0.00 -
P/RPS 0.92 1.32 2.56 8.58 0.00 0.00 0.00 -100.00%
P/EPS 20.92 35.96 40.81 220.24 0.00 0.00 0.00 -100.00%
EY 4.78 2.78 2.45 0.45 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.17 0.01 2.13 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 02/03/01 12/01/01 30/08/00 30/05/00 29/02/00 30/11/99 29/09/99 -
Price 1.43 1.80 2.50 2.81 3.48 0.00 0.00 -
P/RPS 0.78 1.27 2.68 6.52 2.15 0.00 0.00 -100.00%
P/EPS 17.60 34.62 42.69 167.26 124.86 0.00 0.00 -100.00%
EY 5.68 2.89 2.34 0.60 0.80 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.13 0.01 1.61 2.08 0.00 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment